Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,940£21,254£21,573£22,112£22,665£108,544
Total Expenses£16,803£16,885£16,957£17,053£17,151£84,849
Profit Before Tax£4,137£4,370£4,615£5,059£5,514£23,695
Profit After Tax £3,351£3,539£3,739£4,098£4,466£19,193
Change In Property Value£9,875£18,219£23,270£26,782£18,926£97,072
Net Return£13,226£21,759£27,009£30,880£23,392£116,265
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)10%17%21%24%18%92%